| Revenue | DKK -570K | +36% |
| EBITDA | DKK -1,3M | -10% |
| Net profit | DKK 12M | +74% |
| Total assets | DKK 195,9M | +11% |
| Equity | DKK 168,8M | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -329 | -191 | -283 | -193 | -279 | -551 | -733 | -696 | -415 | -374 | -393 | -419 | -570 |
| Staff expenses | -0 | -150 | -550 | -150 | -150 | -150 | -492 | -699 | -701 | -735 | -737 | -765 | -734 |
| EBITDA | -375 | -341 | -833 | -343 | -429 | -701 | -1.225 | -1.395 | -1.116 | -1.109 | -1.130 | -1.184 | -1.303 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -29 | -177 | -185 | -144 | -100 | -152 | -90 | -0 |
| EBIT | -375 | -341 | -833 | -343 | -429 | -730 | -1.402 | -1.580 | -1.260 | -1.209 | -1.283 | -1.274 | -1.303 |
| Net financials | 1.797 | 6.957 | 49.202 | 10.085 | 8.600 | 21.304 | 12 | 19.116 | 19.287 | 26.111 | -18.783 | 8.134 | 13.250 |
| Profit before tax | 1.423 | 6.441 | 47.841 | 8.880 | 7.030 | 19.219 | -2.415 | 17.536 | 18.027 | 24.902 | -20.065 | 6.860 | 11.946 |
| Tax | 749 | 354 | 1.383 | 1.303 | 597 | 1.037 | -890 | 2.998 | 2.241 | 4.781 | 6 | -8 | -15 |
| Net profit | 674 | 6.087 | 46.459 | 7.577 | 6.434 | 18.182 | -1.525 | 14.538 | 15.786 | 20.121 | -20.071 | 6.867 | 11.962 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69.305 | 75.656 | 96.613 | 101.847 | 106.862 | 124.582 | 122.585 | 136.005 | 169.045 | 189.623 | 171.503 | 176.016 | 195.880 |
| Equity | 43.945 | 49.932 | 95.465 | 101.217 | 106.725 | 123.983 | 121.533 | 135.145 | 150.059 | 170.180 | 150.109 | 156.914 | 168.811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25.360 | 25.725 | 1.148 | 630 | 136 | 558 | 1.052 | 852 | 18.986 | 19.444 | 21.395 | 19.103 | 27.068 |
| Total debt | 25.360 | 25.725 | 1.148 | 630 | 136 | 558 | 1.052 | 852 | 18.986 | 19.444 | 21.395 | 19.103 | 27.068 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|